XML 52 R42.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2018
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Condensed Consolidating Statements of Operations
 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 


Operating revenue
$

 

 
3,884

 
4,229

 

 
8,113

Operating revenue - affiliates

 

 
130

 
285

 
(308
)
 
107

Total operating revenue

 

 
4,014

 
4,514

 
(308
)
 
8,220

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
2,209

 
1,728

 

 
3,937

Selling, general and administrative
12

 
3

 
392

 
1,255

 
(308
)
 
1,354

Operating expenses - affiliates

 

 
176

 
81

 

 
257

Depreciation and amortization

 

 
688

 
1,016

 

 
1,704

Total operating expenses
12

 
3

 
3,465

 
4,080

 
(308
)
 
7,252

OPERATING (LOSS) INCOME
(12
)
 
(3
)
 
549

 
434

 

 
968

OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
Interest income (expense) - affiliates, net
2,430

 
1,562

 
(3,800
)
 
(125
)
 

 
67

Interest expense
(33
)
 
(457
)
 
(3
)
 
(16
)
 

 
(509
)
Equity in net (losses) earnings of subsidiaries
(2,044
)
 
(3,257
)
 
254

 

 
5,047

 

Other income, net
(9
)
 

 
1

 
19

 

 
11

Total other income (expense), net
344

 
(2,152
)
 
(3,548
)
 
(122
)
 
5,047

 
(431
)
INCOME (LOSS) BEFORE INCOME TAX BENEFIT (EXPENSE)
332

 
(2,155
)
 
(2,999
)
 
312

 
5,047

 
537

Income tax benefit (expense)
10

 
111

 
(232
)
 
(85
)
 

 
(196
)
NET INCOME (LOSS)
342

 
(2,044
)
 
(3,231
)
 
227

 
5,047

 
341

Other comprehensive loss, net of income taxes
(195
)
 

 

 
(195
)
 
195

 
(195
)
COMPREHENSIVE INCOME (LOSS)
$
147

 
(2,044
)
 
(3,231
)
 
32

 
5,242

 
146

 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$

 

 
748

 
671

 
(28
)
 
1,391

Operating revenue - affiliates

 

 
16

 

 

 
16

Total operating revenue

 

 
764

 
671

 
(28
)
 
1,407

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
418

 
300

 
(28
)
 
690

Selling, general and administrative
1

 
3

 
179

 
70

 

 
253

Operating expenses - affiliates

 

 
24

 

 

 
24

Depreciation and amortization

 

 
117

 
165

 

 
282

Total operating expenses
1

 
3

 
738

 
535

 
(28
)
 
1,249

OPERATING (LOSS) INCOME
(1
)
 
(3
)
 
26

 
136

 

 
158

OTHER (EXPENSE) INCOME
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
1

 

 

 
1

Interest income (expense) affiliates, net
262

 
368

 
(578
)
 
(41
)
 

 
11

Interest expense
(5
)
 
(72
)
 

 
(3
)
 

 
(80
)
Equity in net (losses) earnings of subsidiaries
(827
)
 
(15
)
 
71

 

 
771

 

Other income (expense), net
1

 

 
2

 

 

 
3

Total other (expense) income, net
(569
)
 
281

 
(504
)
 
(44
)
 
771

 
(65
)
(LOSS) INCOME BEFORE INCOME TAX (EXPENSE) BENEFIT
(570
)
 
278

 
(478
)
 
92

 
771

 
93

Income tax benefit (expense)
429

 
(1,105
)
 
433

 
9

 

 
(234
)
NET (LOSS) INCOME
(141
)
 
(827
)
 
(45
)
 
101

 
771

 
(141
)
Other comprehensive income, net of income taxes
18

 

 

 
18

 
(18
)
 
18

COMPREHENSIVE (LOSS) INCOME
$
(123
)
 
(827
)
 
(45
)
 
119

 
753

 
(123
)
 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$

 

 
3,108

 
3,891

 
(129
)
 
6,870

Total operating revenue

 

 
3,108

 
3,891

 
(129
)
 
6,870

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
1,942

 
1,680

 
(129
)
 
3,493

Selling, general and administrative
4

 
3

 
942

 
259

 

 
1,208

Depreciation and amortization

 

 
356

 
662

 

 
1,018

Total operating expenses
4

 
3

 
3,240

 
2,601

 
(129
)
 
5,719

OPERATING (LOSS) INCOME
(4
)
 
(3
)
 
(132
)
 
1,290

 

 
1,151

OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
12

 
1

 

 
13

Interest income (expense) - affiliates, net
1,260

 
1,890

 
(2,896
)
 
(254
)
 

 

Interest expense
(30
)
 
(397
)
 
(2
)
 
(12
)
 

 
(441
)
Loss on modification and extinguishment of debt

 
(44
)
 

 

 

 
(44
)
Equity in net (losses) earnings of subsidiaries
(815
)
 
(2,138
)
 
692

 

 
2,261

 

Other (expense) income, net
3

 

 
15

 
(4
)
 

 
14

Total other income (expense), net
418

 
(689
)
 
(2,179
)
 
(269
)
 
2,261

 
(458
)
INCOME (LOSS) BEFORE INCOME TAX BENEFIT (EXPENSE)
414

 
(692
)
 
(2,311
)
 
1,021

 
2,261

 
693

Income tax benefit (expense)
11

 
(123
)
 
(2
)
 
(154
)
 

 
(268
)
NET INCOME (LOSS)
425

 
(815
)
 
(2,313
)
 
867

 
2,261

 
425

Other comprehensive income, net of income taxes
80

 

 

 

 

 
80

COMPREHENSIVE INCOME (LOSS)
$
505

 
(815
)
 
(2,313
)
 
867

 
2,261

 
505

 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING REVENUE
 
 
 
 
 
 
 
 
 
 
 
Operating revenue
$

 

 
3,558

 
4,747

 
(132
)
 
8,173

Total operating revenue

 

 
3,558

 
4,747

 
(132
)
 
8,173

OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
Cost of services and products (exclusive of depreciation and amortization)

 

 
2,249

 
2,045

 
(132
)
 
4,162

Selling, general and administrative
16

 
5

 
1,025

 
361

 

 
1,407

Depreciation and amortization

 

 
372

 
787

 

 
1,159

Total operating expenses
16

 
5

 
3,646

 
3,193

 
(132
)
 
6,728

OPERATING (LOSS) INCOME
(16
)
 
(5
)
 
(88
)
 
1,554

 

 
1,445

OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 
3

 
1

 

 
4

Interest income (expense) - affiliates, net
1,385

 
2,113

 
(3,215
)
 
(283
)
 

 

Interest expense
(36
)
 
(505
)
 
(2
)
 
(1
)
 

 
(544
)
Equity in net earnings (losses) of subsidiaries
(669
)
 
(2,033
)
 
757

 

 
1,945

 

Other (expense) income, net
(1
)
 
(39
)
 
2

 
(25
)
 

 
(63
)
Total other income (expense), net
679

 
(464
)
 
(2,455
)
 
(308
)
 
1,945

 
(603
)
INCOME (LOSS) BEFORE INCOME TAX BENEFIT (EXPENSE)
663

 
(469
)
 
(2,543
)
 
1,246

 
1,945

 
842

Income tax benefit (expense)
14

 
(200
)
 
(2
)
 
23

 

 
(165
)
NET INCOME (LOSS)
677

 
(669
)
 
(2,545
)
 
1,269

 
1,945

 
677

Other comprehensive loss, net of income taxes
(86
)
 

 

 
(86
)
 
86

 
(86
)
COMPREHENSIVE INCOME (LOSS)
$
591

 
(669
)
 
(2,545
)
 
1,183

 
2,031

 
591



Schedule of Condensed Consolidating Balance Sheets
 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
2

 

 
164

 
77

 

 
243

Restricted cash and securities - current

 

 

 
4

 

 
4

Accounts receivable

 

 
70

 
642

 

 
712

Advances to affiliates
16,852

 
23,957

 
7,744

 
2,707

 
(51,260
)
 

Note receivable - affiliate
1,825

 

 

 

 

 
1,825

Other
1

 
3

 
97

 
133

 

 
234

Total current assets
18,680

 
23,960

 
8,075

 
3,563

 
(51,260
)
 
3,018

NET PROPERTY, PLANT AND EQUIPMENT
 
 
 
 
 
 
 
 
 
 


Property, plant and equipment

 

 
3,456

 
7,018

 

 
10,474

Accumulated depreciation

 

 
(320
)
 
(701
)
 

 
(1,021
)
Net property, plant and equipment

 

 
3,136

 
6,317

 

 
9,453

GOODWILL AND OTHER ASSETS
 
 
 
 
 
 
 
 
 
 


Goodwill

 

 
1,665

 
9,454

 

 
11,119

Restricted cash and securities
15

 

 
9

 
1

 

 
25

Customer relationships, net

 

 
3,823

 
3,744

 

 
7,567

Other intangible assets, net

 

 
409

 
1

 

 
410

Investment in subsidiaries
15,541

 
17,915

 
3,861

 

 
(37,317
)
 

Other, net
275

 
1,421

 
110

 
225

 
(1,332
)
 
699

Total goodwill and other assets
15,831

 
19,336

 
9,877

 
13,425

 
(38,649
)
 
19,820

TOTAL ASSETS
$
34,511

 
43,296

 
21,088

 
23,305

 
(89,909
)
 
32,291

 
 
 
 
 
 
 
 
 
 
 


LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
 
 
 
 
 
 
 
 
 
 


CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$

 

 
1

 
5

 

 
6

Accounts payable

 

 
380

 
346

 

 
726

Accounts payable - affiliates
62

 
11

 
162

 
11

 

 
246

Accrued expenses and other liabilities
 
 
 
 
 
 
 
 
 
 


Salaries and benefits

 

 
189

 
44

 

 
233

Income and other taxes

 
4

 
72

 
54

 

 
130

Interest
11

 
78

 
1

 
5

 

 
95

Other
3

 
1

 
8

 
66

 

 
78

Advance billings and customer deposits

 

 
168

 
142

 

 
310

Due to affiliates

 

 
45,347

 
5,913

 
(51,260
)
 

Total current liabilities
76

 
94

 
46,328

 
6,586

 
(51,260
)
 
1,824

LONG-TERM DEBT
613

 
10,068

 
7

 
150

 

 
10,838

DEFERRED REVENUE AND OTHER LIABILITES
 
 
 
 
 
 
 
 
 
 


Deferred revenue

 

 
971

 
210

 

 
1,181

Deferred tax liability
56

 

 
841

 
637

 
(1,332
)
 
202

Other

 

 
197

 
172

 

 
369

Total deferred revenue and other liabilities
56

 

 
2,009

 
1,019

 
(1,332
)
 
1,752

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 


MEMBER'S EQUITY (DEFICIT)
33,766

 
33,134

 
(27,256
)
 
15,550

 
(37,317
)
 
17,877

TOTAL LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
$
34,511

 
43,296

 
21,088

 
23,305

 
(89,909
)
 
32,291


 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
13

 

 
175

 
109

 

 
297

Restricted cash and securities - current

 

 
1

 
4

 

 
5

Accounts receivable

 

 
26

 
722

 

 
748

Accounts receivable - affiliates

 

 
60

 
4

 
(51
)
 
13

Assets held for sale
68

 

 
5

 
67

 

 
140

Advances to affiliates
16,251

 
21,032

 

 
5,200

 
(42,483
)
 

Note receivable - affiliate
1,825

 

 

 

 

 
1,825

Other

 

 
54

 
63

 

 
117

Total current assets
18,157

 
21,032

 
321

 
6,169

 
(42,534
)
 
3,145

NET PROPERTY, PLANT AND EQUIPMENT
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment

 

 
3,285

 
6,270

 

 
9,555

Accumulated depreciation

 

 
(48
)
 
(95
)
 

 
(143
)
Net property, plant and equipment

 

 
3,237

 
6,175

 

 
9,412

GOODWILL AND OTHER ASSETS
 
 
 
 
 
 
 
 
 
 
 
Goodwill

 

 
1,200

 
9,637

 

 
10,837

Restricted cash and securities
19

 

 
10

 

 

 
29

Customer relationships, net

 

 
4,324

 
4,521

 

 
8,845

Other intangible assets, net

 

 
378

 

 

 
378

Investment in subsidiaries
16,954

 
18,403

 
3,616

 

 
(38,973
)
 

Other, net
280

 
1,795

 
32

 
153

 
(1,771
)
 
489

Total goodwill and other assets
17,253

 
20,198

 
9,560

 
14,311

 
(40,744
)
 
20,578

TOTAL ASSETS
$
35,410

 
41,230

 
13,118

 
26,655

 
(83,278
)
 
33,135

 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$

 

 
2

 
6

 

 
8

Accounts payable

 
1

 
323

 
371

 

 
695

Accounts payable - affiliates
11

 

 

 
81

 
(51
)
 
41

Accrued expenses and other liabilities
 
 
 
 
 
 
 
 
 
 
 
Salaries and benefits

 

 
109

 
27

 

 
136

Income and other taxes

 

 
55

 
45

 

 
100

Interest
11

 
91

 

 
7

 

 
109

Other
16

 

 
25

 
18

 

 
59

Advance billings and customer deposits

 

 
127

 
131

 

 
258

Due to affiliates

 

 
42,483

 

 
(42,483
)
 

Total current liabilities
38

 
92

 
43,124

 
686

 
(42,534
)
 
1,406

LONG-TERM DEBT
616

 
10,096

 
13

 
157

 

 
10,882

DEFERRED REVENUE AND OTHER LIABILITES
 
 
 
 
 
 
 
 
 
 
 
Deferred revenue

 

 
841

 
252

 

 
1,093

Deferred tax liability
648

 

 
870

 
465

 
(1,771
)
 
212

Other
1

 
1

 
103

 
165

 

 
270

Total deferred revenue and other liabilities
649

 
1

 
1,814

 
882

 
(1,771
)
 
1,575

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 


MEMBER'S EQUITY (DEFICIT)
34,107

 
31,041

 
(31,833
)
 
24,930

 
(38,973
)
 
19,272

TOTAL LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
$
35,410

 
41,230

 
13,118

 
26,655

 
(83,278
)
 
33,135

Schedule of Condensed Consolidating Statements of Cash Flows
 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(98
)
 

 
2,059

 
436

 

 
2,397

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(527
)
 
(511
)
 

 
(1,038
)
Proceeds from the sale of property, plant and equipment and other assets
83

 

 

 
51

 

 
134

Net cash provided by (used in) investing activities
83

 

 
(527
)
 
(460
)
 

 
(904
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Payments of long-term debt

 

 

 
(7
)
 

 
(7
)
Distributions
(1,545
)
 

 

 

 

 
(1,545
)
Increase (decrease) due to from affiliates, net
1,545

 

 
(1,545
)
 

 

 

Net cash used in financing activities

 

 
(1,545
)
 
(7
)
 

 
(1,552
)
Net decrease in cash, cash equivalents and restricted cash and securities
(15
)
 

 
(13
)
 
(31
)
 

 
(59
)
Cash, cash equivalents and restricted cash and securities at beginning of period
32

 

 
186

 
113

 

 
331

Cash, cash equivalents and restricted cash and securities at end of period
$
17

 

 
173

 
82

 

 
272

 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(1
)
 

 
172

 
137

 

 
308

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(110
)
 
(97
)
 

 
(207
)
Note receivable - affiliate

 

 
(1,825
)
 

 

 
(1,825
)
Net cash used in investing activities

 

 
(1,935
)
 
(97
)
 

 
(2,032
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Payments of long-term debt

 

 

 
(1
)
 

 
(1
)
Distributions
(250
)
 

 

 

 

 
(250
)
Increase (decrease) due from/to affiliates, net
250

 

 
(250
)
 

 

 

Other

 

 

 
(2
)
 

 
(2
)
Net cash used in financing activities

 

 
(250
)
 
(3
)
 

 
(253
)
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities
(1
)
 

 
(2,013
)
 
37

 

 
(1,977
)
Cash, cash equivalents and restricted cash and securities at beginning of period
33

 

 
2,199

 
76

 

 
2,308

Cash, cash equivalents and restricted cash and securities at end of period
$
32

 

 
186

 
113

 

 
331


 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(61
)
 
(401
)
 
1,615

 
761

 

 
1,914

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(667
)
 
(452
)
 

 
(1,119
)
Purchase of marketable securities

 

 
(1,127
)
 

 

 
(1,127
)
Maturity of marketable securities

 

 
1,127

 

 

 
1,127

Proceeds from sale of property, plant and equipment and other assets

 

 
1

 

 

 
1

Net cash used in investing activities

 

 
(666
)
 
(452
)
 

 
(1,118
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net proceeds from issuance of long-term debt

 
4,569

 

 

 

 
4,569

Payments of long-term debt

 
(4,911
)
 
1

 
(7
)
 

 
(4,917
)
Increase (decrease) due from/to affiliates, net
57

 
743

 
(460
)
 
(340
)
 

 

Other

 

 

 
3

 

 
3

Net cash provided by (used in) financing activities
57

 
401

 
(459
)
 
(344
)
 

 
(345
)
Net (decrease) increase in cash, cash equivalents, and restricted cash and securities
(4
)
 

 
490

 
(35
)
 

 
451

Cash, cash equivalents and restricted cash and securities at beginning of period
37

 

 
1,710

 
110

 

 
1,857

Cash, cash equivalents and restricted cash and securities at end of period
$
33

 

 
2,200

 
75

 

 
2,308

 
Level 3 Parent, LLC
 
Level 3 Financing, Inc.
 
Level 3 Communications, LLC
 
Other Non-Guarantor Subsidiaries
 
Eliminations
 
Total
 
(Dollars in millions)
OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(49
)
 
(468
)
 
565

 
2,295

 

 
2,343

INVESTING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(704
)
 
(630
)
 

 
(1,334
)
Proceeds from sale of property, plant and equipment and other assets

 

 
1

 
2

 

 
3

Net cash used in investing activities

 

 
(703
)
 
(628
)
 

 
(1,331
)
FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
 
Net proceeds from issuance of long-term debt

 
764

 

 

 

 
764

Payments of long-term debt

 
(806
)
 
(1
)
 
(13
)
 

 
(820
)
Increase (decrease) due from/to affiliates, net
47

 
504

 
1,107

 
(1,658
)
 

 

Other

 

 

 
(3
)
 

 
(3
)
Net cash provided by (used in) financing activities
47

 
462

 
1,106

 
(1,674
)
 

 
(59
)
Net increase (decrease) in cash, cash equivalents, and restricted cash and securities
(2
)
 
(6
)
 
968

 
(7
)
 

 
953

Cash, cash equivalents and restricted cash and securities at beginning of period
39

 
6

 
742

 
117

 

 
904

Cash, cash equivalents and restricted cash and securities at end of period
$
37

 

 
1,710

 
110

 

 
1,857